Jetstream 32 Commuter Cost of Ops Information

Direct Costs Per Hour: Based on 500 nautical mile trip. *Block speeds include departure taxi, takeoff, climb, cruise, landing, and arrival taxi.

Fuel
Fuel Cost Per Gallon AdditiveCostPerGallon Burn Rate (Gallons Per Hour)

Maintenance

Engine Overhaul Nose Gear Overhaul Main Gear (LH) Overhaul Main Gear (RH) Overhaul Prop Overhaul Landing-Parking Fee Crew Expenses Supplies-Catering

MiscellaneousFlightExpenses

Total Direct Costs

*BlockSpeedKnots Total Cost Per Nautical Mile

$575.00 $5.00 $0.00 115 $127.00 $100.00 $6.00 $4.50 $4.50 $12.00 $4.50 $4.50 $0.00 $0.00 $706.50 222 $3.18

ANNUAL FIXED COSTS

Crew Salaries

Capt. Salary Co-pilot Salary Benefits Hangar Cost

Insurance

Hull Legal Liability

Training Total Fixed Costs

$106,250.00 $45,000.00 $35,000.00 $18,000.00 $8,250.00 $28,704.00 $13,560.00 $15,144.00 $16,000.00 $150,954.00

*Based on One Million Dollar hull value *Based on 50 million combined single limit

ANNUAL BUDGET
Number of Seats Miles Hours
19 111,000 500 $353,250.00 $150,954.00 $504,204.00 $1,008.41 $ 4.54 $ 0.24

Total Direct Costs Total Fixed Costs Total Cost (Fixed & Direct)

Cost/Hour Cost/Nautical Mile Cost/Seat Mile

Corporate Flight Management

Recalculate

Reset

276 Doug Warpoole Rd * Smyrna Airport (MQY) * Smyrna, TN * 37167 615.669.9393 Phone * 615.220.1769 Fax * info@JetstreamCentral.com www.flycfm.com * www.JetstreamCentral.com
Specifications and/or descriptions are provided as introductory information. They do not constitute representations or warranties of Corporate Flight Management, Inc. Accordingly, you should rely on your own research inspection of the aircraft.